292.7
Revenue₹M
916.8
906.5
918.0
913.1
906.2
927.7
930.1
940.0
955.0
960.9
320.3
1.18%
0.64%
77
26.73
Revenue growth%
31.44
29.44
27.04
28.91
29.66
31.07
33.44
31.94
30.52
29.73
2.87
31.07
30.12
57
5.55
Gross margin%
9.99
10.30
10.19
12.90
14.54
16.68
17.68
17.89
20.35
19.75
9.57
17.89
15.61
65
5.22
Operating margin%
29.75
29.85
32.40
32.36
32.82
32.86
29.90
32.06
34.99
35.19
5.82
32.86
32.38
70
14.64
Net margin%
15.25
13.54
16.45
15.79
17.92
15.61
16.83
19.18
18.89
20.55
2.38
18.89
16.64
64
17.37
P/E ratio (avg)x
41.35
43.97
46.87
43.45
40.91
47.15
52.13
52.24
57.67
61.77
7.249
52.24
47.01
49
21.17
EV/EBITx
16.06
17.64
17.43
17.97
17.46
16.29
18.05
18.41
19.02
20.54
14.37
18.41
17.81
7
22.67
FCF yield (avg)%
6.19
5.65
3.44
4.58
2.22
4.28
6.08
5.50
8.40
8.01
15.36
6.08
5.57
23
8.37
FCF margin%
11.37
13.09
15.72
15.23
15.37
16.11
13.91
12.47
9.54
8.04
3.10
12.47
13.50
22
0.224
FCF / Net incomex
0.603
0.678
0.653
0.669
0.643
0.730
0.817
0.882
0.908
1.020
1.487
0.882
0.704
51
16.19
ROIC%
32.77
31.96
32.96
32.73
33.32
31.39
32.32
31.23
33.98
34.84
15.94
32.32
32.75
36
23.60
Return on equity%
0.40
0.40
2.14
2.96
2.01
0.40
0.40
0.40
2.81
2.58
7.65
0.40
1.21
79
27.56
Return on assets%
25.43
26.58
28.18
25.34
25.23
24.86
27.15
28.28
26.78
28.06
11.52
27.15
26.68
91
25.77
EPS₹
8.46
9.41
9.88
10.03
11.43
13.09
14.39
14.62
17.39
17.02
27.22
8.28%
9.01%
—
15.20
EPS growth%
27.53
29.79
32.41
30.48
30.97
29.78
30.75
33.31
30.45
28.32
28.39
30.45
30.46
8
23.21
Bookvalue per sh₹
20.20
22.29
25.93
28.82
33.53
39.37
43.55
42.25
40.64
47.26
19.88
7.11%
8.67%
—
5.12
FCF per share₹
4.33
4.59
4.57
4.82
4.88
5.18
5.16
4.42
4.03
4.19
30.31
(3.01%)
(2.02%)
—
5.68
Dividend per sh₹
5.10
4.54
4.71
4.60
5.01
5.31
5.11
5.30
5.71
6.11
28.21
4.02%
1.37%
—
21.16
Div yield (avg)%
17.34
16.85
14.42
14.98
14.89
15.96
17.09
15.21
12.34
14.79
19.97
15.21
15.10
86
8.61
Payout ratio%
28.44
28.94
28.12
29.91
31.16
28.75
27.23
25.16
26.67
24.06
12.49
26.67
28.28
49
15.71
Shares (diluted)M
19.50
21.48
20.76
19.80
21.94
20.13
20.84
21.13
20.27
22.24
15.50
0.27%
0.88%
24
28.37
Buyback yield%
12.14
13.02
12.78
15.58
15.24
15.75
18.10
16.78
17.11
16.82
21.07
16.82
15.66
20
0.981
D/E ratiox
2.390
2.878
3.055
3.250
3.923
4.002
4.461
5.229
5.701
6.028
0.254
5.229
3.962
41
144.9
Enterprise value₹M
864.7
885.6
884.1
899.9
896.8
957.2
893.7
806.8
716.5
751.2
860.2
(3.48%)
(1.02%)
23
107.9
LT debt₹M
191.6
179.5
187.3
207.6
224.0
251.2
261.3
274.4
281.9
272.5
738.5
4.00%
4.05%
21
Revenue
₹960.9M
0.64%
1.00×
Cost of revenue
₹651.2M
0.68%
1.00×
Operating expenses
₹151.4M
0.09%
0.95×
Goodwill & intangibles
17.97%
Spread over hurdle
(5.15%)